Airbnb Investor Score
$10,084
Annual Profit
7.8%
Cap Rate
4.2%
Cash on Cash
$104,697
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $743/night at 26% occupancy.Projected nightly rate is $455/night at 63% occupancy.
Top 48% of comparables
Top 38% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$102,983
Avg annual revenue
63%
Avg occupancy rate
$455
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$95k
$150k
$205k
Sign up to see the data on 40 all comparables
$10,085
Profit
Revenue
$104,697
Operating Expenses
$27,291
Operating Income
$77,407
Mortgage & Taxes
$67,322
Profit (Cash Flow)
$10,085
$238,040
Cash Investment
Down Payment
$199,600
Renos & Furnishing
$8,500
Closing Costs
$29,940
Total
$238,040
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.23%
Cap Rate
7.75%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$47,366
Deductible property tax
$9,880
Your total deduction
$89,959
Your adjusted annual income
$150,000 - $89,959 = $60,041
Taxes on $60,041 (30%)
$18,012
Your old tax bill
$45,000
Your new tax bill
$18,012
Estimated tax savings
$26,988
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
0.83 sqft
Year built:
1955
Size:
2,491 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Forced air, Oil
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.83 sqft
- Building area: 2,491 sqft
- Garage: No
- Heating: Forced air, oil
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: Garage - Attached
- Amenities: -
- Price per square foot: $400
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: NORWM5B61L73
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $464,390
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $998,000
Schools
- Elementary School: Fox Run Elementary School with 3/10 star rating
- Middle School: Ponus Ridge Middle School with 3/10 star rating
- High School: Brien Mcmahon High School with 3/10 star rating